Rollins, Inc.
$17.43B- Market cap
- $16.92B
- Debt
- +$609.83M
- Cash
- −$100.00M
Capital structure 97% equity / 3% debt · EV / Revenue 4.63x · EV proxy / EBITDA proxy 20.49x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: ROL stock price at discount vs VST $35.17 current versus $71.24 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at VST's multiple
Implied fair value · at ROL's multiple
Snapshot Sep 14, 2026, 11:46 AM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Reported gross margin
Operating income + D&A
Multiple premium
Lower P/E
Lower leverage
Statements
Annual statements in reported currencies, with calculations and source evidence.
Values retain reported currencies and share bases. Select a figure to inspect its period, calculation and filing inputs. Differences require compatible units and periods.
Explore enterprise value and market valuation multiples in the valuation sections.
Trendline
Nine period-end years of reported revenue, earnings, and margins. Periods and currencies are shown with the data.
Price framework
USD market cap plus reported borrowing debt, less cash and equivalents. This EV proxy excludes investments, preferred stock and noncontrolling-interest adjustments.
Capital structure 97% equity / 3% debt · EV / Revenue 4.63x · EV proxy / EBITDA proxy 20.49x
Capital structure 72% equity / 28% debt · EV / Revenue 3.71x · EV proxy / EBITDA proxy 16.93x
VST carries the larger enterprise value at $65.88B against $17.43B; VST trades on the lower EV / Revenue multiple (3.71x vs 4.63x); VST on the lower EV / EBITDA (16.93x vs 20.49x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
ROLLINS, INC. · implied price per share
Bear
$16.20
Base
$19.57
Bull
$24.12
Vistra Operations Company LLC · implied price per share
Bear
$11.86
Base
$24.38
Bull
$41.28
Balance sheet health
Inspect reported liquidity and leverage alongside historical financial-health checks.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
ECOLAB INC.
ROL vs ECL
HOME DEPOT, INC.
ROL vs HD
Serve Robotics Inc. /DE/
ROL vs SERV
CINTAS CORP
ROL vs CTAS
IRON MOUNTAIN INC
ROL vs IRM
MAXIMUS, INC.
ROL vs MMS
NEXTERA ENERGY INC
ROL vs NEE
Duke Energy CORP
ROL vs DUK
SOUTHERN CO
ROL vs SO
DOMINION ENERGY, INC
ROL vs D
AMERICAN ELECTRIC POWER CO INC
ROL vs AEP
EXELON CORP
ROL vs EXC
Cash excludes investments. EBITDA is an operating-income-plus-D&A proxy. Missing borrowing categories remain unavailable; select a value to inspect its inputs.
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.